[RKI] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 46.33%
YoY- 120.55%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 756,025 774,518 654,353 593,128 514,848 474,825 535,741 5.90%
PBT 89,821 102,044 73,028 61,949 29,355 11,358 28,495 21.06%
Tax -18,646 -13,249 -6,527 -5,821 -3,336 -1,390 -3,776 30.46%
NP 71,175 88,795 66,501 56,128 26,019 9,968 24,719 19.25%
-
NP to SH 71,199 88,382 65,479 43,828 19,872 4,886 16,934 27.01%
-
Tax Rate 20.76% 12.98% 8.94% 9.40% 11.36% 12.24% 13.25% -
Total Cost 684,850 685,723 587,852 537,000 488,829 464,857 511,022 4.99%
-
Net Worth 568,663 495,758 366,472 270,236 219,688 204,135 193,821 19.62%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 568,663 495,758 366,472 270,236 219,688 204,135 193,821 19.62%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 64,838 6.97%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.41% 11.46% 10.16% 9.46% 5.05% 2.10% 4.61% -
ROE 12.52% 17.83% 17.87% 16.22% 9.05% 2.39% 8.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 777.74 796.77 673.15 610.17 529.64 488.47 826.27 -1.00%
EPS 73.24 90.92 67.36 45.09 20.44 5.03 26.12 18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.85 5.10 3.77 2.78 2.26 2.10 2.9893 11.82%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 388.04 397.54 335.86 304.43 264.26 243.71 274.98 5.90%
EPS 36.54 45.36 33.61 22.50 10.20 2.51 8.69 27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9188 2.5446 1.881 1.387 1.1276 1.0478 0.9948 19.63%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.90 7.39 3.65 2.08 0.70 0.61 1.12 -
P/RPS 0.63 0.93 0.54 0.34 0.13 0.12 0.14 28.46%
P/EPS 6.69 8.13 5.42 4.61 3.42 12.14 4.29 7.67%
EY 14.95 12.30 18.45 21.68 29.20 8.24 23.32 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.45 0.97 0.75 0.31 0.29 0.37 14.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 23/02/16 12/02/15 27/02/14 28/02/13 24/02/12 23/02/11 -
Price 5.67 6.83 5.01 2.54 0.76 0.63 1.15 -
P/RPS 0.73 0.86 0.74 0.42 0.14 0.13 0.14 31.65%
P/EPS 7.74 7.51 7.44 5.63 3.72 12.53 4.40 9.86%
EY 12.92 13.31 13.45 17.75 26.90 7.98 22.71 -8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.34 1.33 0.91 0.34 0.30 0.38 16.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment